Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.77% first-year return on $91,182 initial cash invested.
-9.77%
Cash On Cash
4.51%
Cap Rate
0.73
DSCR
$2,736
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $3,478 expenses = $742 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,182
Downpayment
20%
$86,840
Closing costs
1%
$4,342
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,736
Total Expenses
$3,478
Mortgage P&I
82%
$2,237
Property Taxes
14%
$371
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0